Distribution Date
301% PSA
434% PSA
June 2032 ..........................................................................................
$
62,902.59
$
3,626.35
July 2032............................................................................................
55,136.08
3,151.58
August 2032 ......................................................................................
47,573.48
2,696.18
September 2032................................................................................
40,210.55
2,259.52
October 2032 ....................................................................................
33,043.17
1,840.98
November 2032 ................................................................................
26,067.27
1,439.97
December 2032 ................................................................................
19,278.88
1,055.92
January 2033......................................................................................
12,674.08
688.27
February 2033 ..................................................................................
6,249.04
336.47
March 2033
and thereafter................................................................................
0.00
0.00
S-III-9